Valuation Intel Corporation Börse Stuttgart

Stocks

Real-time Estimate Tradegate 08:19:17 26/08/2026 BST			5-day change	1st Jan Change
75.18 ^EUR	+0.38%		-9.82%	+138.73%

08-25	The Linux Foundation, OPAQUE, Advanced Micro Devices, Inc., Intel Corporation, Microsoft Corporation And Technology Innovation Institute Collaborate To Advance Verifiable Runtime Evidence For AI Workloads	CI
08-25	Wall Street rises as tech bounces back before Nvidia results, bond yields drop	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	211,240	107,054	214,004	87,554	172,674	459,666	-	-
Change	-	-49.32%	99.9%	-59.09%	97.22%	166.2%	-	-
Enterprise Value (EV) ¹	220,928	120,767	238,236	115,503	181,843	482,296	481,239	470,608
Change	-	-45.34%	97.27%	-51.52%	57.44%	165.23%	-0.22%	-2.21%
P/E	10.7x	13.4x	127x	-4.63x	-603x	-37.9x	55.1x	42.7x
PBR	2.23x	1.06x	2.02x	0.89x	1.58x	3.97x	3.67x	3.23x
PEG	-	-0.2x	-1.6x	0x	6.1x	-0x	-0x	1.5x
Capitalization / Revenue	2.83x	1.7x	3.95x	1.65x	3.27x	7.3x	6.45x	5.59x
EV / Revenue	2.96x	1.92x	4.39x	2.18x	3.44x	7.66x	6.76x	5.73x
EV / EBITDA	6.8x	6.34x	19x	10.4x	12.4x	21.3x	17x	13.4x
EV / EBIT	9.95x	15.3x	51x	-455x	62.4x	50.2x	36.3x	25x
EV / FCF	19.6x	-12.8x	-16.7x	-7.38x	-36.7x	-302x	-332x	133x
FCF Yield	5.1%	-7.79%	-5.99%	-13.6%	-2.72%	-0.33%	-0.3%	0.75%
Dividend per Share ²	1.46	1.46	0.74	0.38	-	-	-	-
Rate of return	2.81%	5.63%	1.46%	1.87%	-	-	-	-
EPS ²	4.86	1.94	0.4	-4.38	-0.06	-2.307	1.588	2.05
Distribution rate	30%	75.3%	185%	-8.68%	-	-	-	-
Net sales ¹	74,718	63,054	54,228	53,101	52,853	62,994	71,221	82,180
EBITDA ¹	32,505	19,045	12,514	11,125	14,622	22,648	28,286	35,154
EBIT ¹	22,205	7,917	4,667	-254	2,916	9,611	13,260	18,844
Net income ¹	19,868	8,014	1,689	-18,756	-267	-11,799	7,857	13,034
Net Debt ¹	9,688	13,713	24,232	27,949	9,169	22,630	21,573	10,942
Reference price ²	51.94	25.94	50.76	20.30	36.20	87.48	87.48	87.48
Nbr of stocks (in thousands)	4,067,000	4,127,000	4,216,000	4,313,000	4,770,000	5,254,526	-	-
Announcement Date	26/01/22	26/01/23	25/01/24	30/01/25	22/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NVIDIA CORPORATION	22.56x	12.61x	18.56x	0.36%	5,160B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.35x	10.96x	14.86x	1.13%	1,951B
BROADCOM INC.	39.61x	16.24x	23.9x	0.73%	1,697B
MICRON TECHNOLOGY, INC.	12.85x	7.79x	9.42x	0.06%	1,054B
SK HYNIX INC.	4.8x	2.98x	3.59x	0.22%	883B
AMD (ADVANCED MICRO DEVICES)	83.66x	15.15x	56.95x	-.--%	782B
INTEL CORPORATION	-37.92x	7.66x	21.3x	-.--%	460B
ARM HOLDINGS PLC	192.21x	41.92x	85.46x	-.--%	258B
TEXAS INSTRUMENTS INCORPORATED	30.57x	11.1x	20.56x	2.21%	237B
Average	41.19x	14.05x	28.29x	0.52%	1,387B
Weighted average by Cap.	28.03x	12.31x	20.80x	0.49%